Financials in USD. Standardized financial statements.
There is not enough income statement data to build the visual flow yet.
| Metric | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Revenue Growth? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Cost of Revenue? | $2,797 | $112,135 | $160,827 | $6,405 | $3,200 | $110,651 | $0 | $66.875 | $0 | $25.141 |
| Gross Profit? | -$2,797 | -$112,135 | -$161,000 | -$6,405 | -$3,200 | -$110,651 | $0 | -$66.875 | $0 | -$25.141 |
| Gross Margin? | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses? | $2.03M | $977,112 | $942,120 | $2.56M | $1.63M | $1.54M | $968,386 | $1.12M | $2.29M | $1.76M |
| Operating Income? | -$2.03M | -$1.09M | -$1.10M | -$2.57M | -$1.64M | -$1.65M | -$930,000 | -$1.28M | -$2.29M | -$1.76M |
| EBITDA? | -$2.03M | -$1.09M | -$1.10M | -$2.58M | -$1.63M | -$65,914 | -$919,000 | -$1.07M | $490,882 | $731,881 |
| Income Before Tax | -$1.87M | -$769,000 | $1.96M | $3.19M | -$1.72M | -$1.72M | -$546,000 | -$941,000 | -$1.75M | -$1.75M |
| Income Tax Expense | $0 | $0 | $1.60M | $1.64M | $0 | $0 | $0 | -$178,000 | $0 | -$10,051 |
| Net Income? | -$1.87M | -$769,000 | $358,607 | $1.55M | -$1.72M | -$1.72M | -$546,000 | -$941,000 | -$1.75M | -$1.75M |
| EPS? | $-0.01 | $-0.01 | $0.00 | $0.01 | $-0.02 | $-0.02 | $-0.01 | $-0.01 | $-0.02 | $-0.03 |
| Diluted EPS? | $-0.01 | $-0.01 | $0.00 | $0.01 | $-0.02 | $-0.02 | $-0.01 | $-0.01 | $-0.02 | $-0.03 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality